	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£2,965	£3,015	£3,056	£3,098	£3,141	£15,276
Profit Before Tax	£-2,965	£-3,015	£-3,056	£-3,098	£-3,141	£-15,276
Profit After Tax	£-2,965	£-3,015	£-3,056	£-3,098	£-3,141	£-15,276
Change In Property Value	£900	£1,545	£1,947	£2,064	£1,823	£8,278
Net Return	£-2,065	£-1,470	£-1,110	£-1,035	£-1,318	£-6,998
Return From Rental Income (%)	-19%	-20%	-20%	-20%	-20%	-99%
Total Net Return (%)	-13%	-10%	-7%	-7%	-9%	-45%